Apartment Investment and Management Co
NYSE:AIV
Income Statement
Earnings Waterfall
Apartment Investment and Management Co
Revenue
|
187m
USD
|
Cost of Revenue
|
-73.7m
USD
|
Gross Profit
|
113.3m
USD
|
Operating Expenses
|
-101.7m
USD
|
Operating Income
|
11.6m
USD
|
Other Expenses
|
-177.8m
USD
|
Net Income
|
-166.2m
USD
|
Income Statement
Apartment Investment and Management Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
943
N/A
|
954
+1%
|
959
+0%
|
962
+0%
|
984
+2%
|
980
0%
|
978
0%
|
978
0%
|
981
+0%
|
983
+0%
|
990
+1%
|
992
+0%
|
996
+0%
|
996
+0%
|
994
0%
|
1 000
+1%
|
1 005
+1%
|
1 007
+0%
|
1 008
+0%
|
996
-1%
|
972
-2%
|
955
-2%
|
929
-3%
|
916
-1%
|
914
0%
|
722
-21%
|
535
-26%
|
343
-36%
|
152
-56%
|
153
+1%
|
156
+2%
|
162
+4%
|
170
+5%
|
180
+6%
|
190
+6%
|
195
+3%
|
190
-2%
|
185
-3%
|
180
-3%
|
180
N/A
|
187
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(362)
|
(368)
|
(368)
|
(369)
|
(373)
|
(370)
|
(363)
|
(357)
|
(359)
|
(352)
|
(353)
|
(356)
|
(355)
|
(352)
|
(351)
|
(350)
|
(355)
|
(354)
|
(351)
|
(342)
|
(329)
|
(321)
|
(311)
|
(308)
|
(311)
|
(247)
|
(187)
|
(125)
|
(62)
|
(63)
|
(64)
|
(67)
|
(68)
|
(70)
|
(73)
|
(73)
|
(72)
|
(70)
|
(69)
|
(70)
|
(74)
|
|
Gross Profit |
580
N/A
|
586
+1%
|
591
+1%
|
593
+0%
|
611
+3%
|
610
0%
|
615
+1%
|
621
+1%
|
622
+0%
|
631
+1%
|
637
+1%
|
637
0%
|
641
+1%
|
644
+0%
|
643
0%
|
650
+1%
|
651
+0%
|
653
+0%
|
656
+1%
|
653
0%
|
644
-1%
|
634
-1%
|
618
-3%
|
609
-1%
|
603
-1%
|
475
-21%
|
349
-27%
|
218
-37%
|
90
-59%
|
90
N/A
|
92
+2%
|
95
+3%
|
102
+8%
|
110
+8%
|
117
+6%
|
123
+5%
|
119
-3%
|
115
-3%
|
111
-4%
|
110
-1%
|
113
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(341)
|
(335)
|
(332)
|
(330)
|
(347)
|
(352)
|
(357)
|
(366)
|
(366)
|
(372)
|
(380)
|
(385)
|
(394)
|
(403)
|
(406)
|
(413)
|
(421)
|
(463)
|
(477)
|
(486)
|
(428)
|
(431)
|
(423)
|
(422)
|
(446)
|
(358)
|
(270)
|
(177)
|
(88)
|
(110)
|
(118)
|
(127)
|
(118)
|
(123)
|
(139)
|
(205)
|
(199)
|
(191)
|
(172)
|
(102)
|
(102)
|
|
Selling, General & Administrative |
(50)
|
(49)
|
(47)
|
(48)
|
(52)
|
(52)
|
(54)
|
(55)
|
(49)
|
(50)
|
(49)
|
(48)
|
(47)
|
(48)
|
(46)
|
(44)
|
(44)
|
(44)
|
(47)
|
(49)
|
(46)
|
(46)
|
(44)
|
(43)
|
(47)
|
(38)
|
(28)
|
(18)
|
(11)
|
(15)
|
(21)
|
(28)
|
(33)
|
(36)
|
(38)
|
(40)
|
(40)
|
(39)
|
(38)
|
(35)
|
(33)
|
|
Depreciation & Amortization |
(284)
|
(279)
|
(276)
|
(274)
|
(283)
|
(287)
|
(291)
|
(298)
|
(306)
|
(312)
|
(317)
|
(325)
|
(333)
|
(340)
|
(349)
|
(357)
|
(366)
|
(372)
|
(380)
|
(384)
|
(378)
|
(379)
|
(373)
|
(374)
|
(380)
|
(306)
|
(233)
|
(155)
|
(78)
|
(79)
|
(81)
|
(83)
|
(85)
|
(87)
|
(101)
|
(165)
|
(159)
|
(152)
|
(134)
|
(67)
|
(69)
|
|
Other Operating Expenses |
(7)
|
(8)
|
(9)
|
(8)
|
(13)
|
(12)
|
(11)
|
(13)
|
(10)
|
(11)
|
(14)
|
(11)
|
(14)
|
(14)
|
(12)
|
(12)
|
(11)
|
(48)
|
(50)
|
(53)
|
(4)
|
(6)
|
(6)
|
(5)
|
(19)
|
(14)
|
(10)
|
(5)
|
0
|
(16)
|
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
239
N/A
|
252
+5%
|
259
+3%
|
263
+2%
|
264
+0%
|
258
-2%
|
258
0%
|
255
-1%
|
256
+1%
|
259
+1%
|
257
0%
|
252
-2%
|
247
-2%
|
241
-2%
|
236
-2%
|
237
+0%
|
230
-3%
|
190
-17%
|
179
-6%
|
167
-7%
|
216
+29%
|
204
-6%
|
195
-5%
|
186
-4%
|
157
-16%
|
117
-25%
|
78
-33%
|
41
-48%
|
2
-96%
|
(20)
N/A
|
(26)
-25%
|
(33)
-28%
|
(16)
+52%
|
(13)
+15%
|
(22)
-67%
|
(82)
-274%
|
(80)
+3%
|
(76)
+5%
|
(61)
+19%
|
8
N/A
|
12
+45%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(214)
|
(216)
|
(215)
|
(215)
|
(214)
|
(212)
|
(206)
|
(197)
|
(181)
|
(187)
|
(186)
|
(187)
|
(189)
|
(189)
|
(186)
|
(188)
|
(186)
|
(186)
|
(188)
|
(183)
|
(190)
|
(183)
|
(172)
|
(169)
|
(156)
|
(116)
|
(80)
|
(42)
|
0
|
19
|
(3)
|
(5)
|
(14)
|
(26)
|
10
|
18
|
(181)
|
(197)
|
(214)
|
(226)
|
(182)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
400
|
0
|
0
|
0
|
301
|
53
|
54
|
680
|
678
|
973
|
1 037
|
412
|
503
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
95
|
170
|
176
|
0
|
0
|
6
|
8
|
|
Total Other Income |
3
|
4
|
5
|
8
|
(1)
|
3
|
4
|
(0)
|
(11)
|
(2)
|
3
|
5
|
6
|
7
|
2
|
8
|
8
|
308
|
308
|
301
|
0
|
(0)
|
(0)
|
1
|
1
|
212
|
147
|
145
|
(2)
|
(1)
|
2
|
5
|
11
|
10
|
211
|
211
|
194
|
367
|
69
|
(17)
|
(8)
|
|
Pre-Tax Income |
28
N/A
|
39
+39%
|
49
+26%
|
55
+13%
|
47
-14%
|
50
+5%
|
55
+11%
|
58
+4%
|
64
+11%
|
70
+10%
|
74
+6%
|
71
-5%
|
464
+555%
|
59
-87%
|
52
-12%
|
57
+10%
|
316
+452%
|
365
+15%
|
353
-3%
|
965
+174%
|
704
-27%
|
994
+41%
|
1 059
+7%
|
430
-59%
|
505
+17%
|
213
-58%
|
146
-31%
|
145
-1%
|
(16)
N/A
|
(2)
+86%
|
(26)
-1 100%
|
(33)
-23%
|
(19)
+43%
|
(29)
-55%
|
294
N/A
|
317
+8%
|
109
-65%
|
94
-15%
|
(206)
N/A
|
(227)
-10%
|
(170)
+25%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
2
|
5
|
10
|
15
|
20
|
24
|
25
|
28
|
28
|
27
|
28
|
23
|
19
|
24
|
22
|
24
|
15
|
45
|
44
|
13
|
13
|
(82)
|
(84)
|
(55)
|
3
|
8
|
8
|
8
|
10
|
13
|
14
|
13
|
14
|
13
|
(36)
|
(21)
|
(17)
|
(17)
|
29
|
18
|
13
|
|
Income from Continuing Operations |
30
|
44
|
59
|
71
|
68
|
74
|
80
|
86
|
91
|
97
|
102
|
94
|
483
|
83
|
74
|
81
|
331
|
409
|
397
|
978
|
717
|
912
|
975
|
375
|
508
|
221
|
155
|
153
|
(6)
|
11
|
(12)
|
(19)
|
(5)
|
(16)
|
257
|
296
|
92
|
76
|
(177)
|
(209)
|
(157)
|
|
Income to Minority Interest |
7
|
(13)
|
(25)
|
(29)
|
(47)
|
(41)
|
(38)
|
(24)
|
(23)
|
(16)
|
(33)
|
(46)
|
(53)
|
(53)
|
(35)
|
(23)
|
(31)
|
(40)
|
(38)
|
(70)
|
(50)
|
(56)
|
(59)
|
(27)
|
(34)
|
(17)
|
(12)
|
(10)
|
1
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(16)
|
(21)
|
(16)
|
(18)
|
(7)
|
(7)
|
(9)
|
|
Net Income (Common) |
204
N/A
|
263
+29%
|
328
+25%
|
386
+18%
|
300
-22%
|
325
+8%
|
311
-4%
|
206
-34%
|
236
+15%
|
170
-28%
|
330
+95%
|
322
-2%
|
418
+30%
|
406
-3%
|
201
-51%
|
207
+3%
|
307
+48%
|
377
+23%
|
364
-3%
|
913
+151%
|
657
-28%
|
847
+29%
|
903
+7%
|
338
-63%
|
466
+38%
|
199
-57%
|
143
-28%
|
143
N/A
|
(5)
N/A
|
11
N/A
|
(12)
N/A
|
(19)
-58%
|
(6)
+69%
|
(18)
-205%
|
238
N/A
|
272
+14%
|
75
-73%
|
58
-23%
|
(182)
N/A
|
(213)
-17%
|
(166)
+22%
|
|
EPS (Diluted) |
1.45
N/A
|
1.87
+29%
|
2.3
+23%
|
2.75
+20%
|
2.13
-23%
|
2.18
+2%
|
2.07
-5%
|
1.36
-34%
|
1.57
+15%
|
1.12
-29%
|
2.18
+95%
|
2.12
-3%
|
2.75
+30%
|
2.68
-3%
|
1.32
-51%
|
1.36
+3%
|
2.01
+48%
|
2.47
+23%
|
2.39
-3%
|
6
+151%
|
4.37
-27%
|
5.89
+35%
|
6.11
+4%
|
2.28
-63%
|
3.15
+38%
|
1.34
-57%
|
0.96
-28%
|
0.96
N/A
|
-0.03
N/A
|
0.07
N/A
|
-0.08
N/A
|
-0.12
-50%
|
-0.04
+67%
|
-0.12
-200%
|
1.54
N/A
|
1.79
+16%
|
0.49
-73%
|
0.39
-20%
|
-1.26
N/A
|
-1.48
-17%
|
-1.16
+22%
|